Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $145k initial cash invested.
-17.58%
Cash On Cash
2.28%
Cap Rate
0.4
DSCR
$2,748
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$4,872
Mortgage P&I
120%
$3,297
Property Taxes
22%
$616
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0